| Parameter | Value |
|---|---|
| Deal Terms (inputs) | |
| Pre-Money Valuation | $45,000,000 |
| Round Size | $5,000,000 |
| Option Pool (post) | 12.0% |
| SAFE Principal | $500,000 |
| SAFE Cap | $8,000,000 |
| Computed outputs | |
| Post-Money Valuation | $50,000,000 |
| Price Per Share | $3.73 |
| New Shares Issued | 1,340,483 |
| New Investor % | 20.0% |
| Stakeholder | Pre-Round | Post-Round | Δ Change |
|---|